Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $94 | $94 | $94 | $94 | $94 | $94 |
1 | $96 | $99 | $101 | $103 | $106 | $108 |
2 | $99 | $104 | $109 | $114 | $119 | $124 |
3 | $101 | $109 | $117 | $125 | $134 | $143 |
4 | $104 | $114 | $126 | $138 | $151 | $164 |
5 | $106 | $120 | $135 | $151 | $169 | $189 |
6 | $109 | $126 | $145 | $167 | $191 | $217 |
7 | $112 | $132 | $156 | $183 | $214 | $250 |
8 | $115 | $139 | $168 | $201 | $241 | $288 |
9 | $117 | $146 | $180 | $222 | $271 | $331 |
10 | $120 | $153 | $194 | $244 | $305 | $380 |
11 | $123 | $161 | $208 | $268 | $343 | $437 |
12 | $126 | $169 | $224 | $295 | $386 | $503 |
13 | $130 | $177 | $241 | $325 | $435 | $578 |
14 | $133 | $186 | $259 | $357 | $489 | $665 |
15 | $136 | $195 | $278 | $393 | $550 | $765 |